Income Breakdown
| TV Revenue | $235K |
| TV Placement Bonus | $8K |
| Matchday Revenue | $263K |
| Sponsorship | $411K |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $84K |
| Transfer Amortization | $217K |
| Debt Interest | $4K |
| Loan Fees (Out) | $845 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2026 |
$5.9M |
$4.1M |
$1.8M |
$-1.3M |
| Nov 2026 |
$6.2M |
$4.0M |
$2.2M |
$-3.3M |
| Oct 2026 |
$6.5M |
$7.3M |
$-859K |
$-5.7M |
| Sep 2026 |
$5.9M |
$3.0M |
$3.0M |
$-5.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |